$294,628
NAL Estimated Property Value5705 Mary Dell Dr, Amarillo, TX, 79109
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Range, Microwave, Dishwasher
Exterior
Lot Size6,534 sqft
Building Information
Year Built1998
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-009-1100-3415
Lot Number21
SubdivisionCity Park # 9
Land UseResidential
Legal DescriptionCITY PARK # 9, LOT 021, BLK 0015
Census Tract021605
Assessed Land Value$16,800
Assessed Improvement Value$277,828
Assessment Year2025
About this property
Adorable City Park home, Newer paint, Breakfast room, Formal dining. Fireplace. Tile in Kitchen and Bathrooms. Lots of storage. HUGE primary closet. Primary bath has soaker tub and separate shower. Sprinkler system. Wired for security system. Fun arched windows in front. All windows have 2 inch faux wood blinds. Crystal chandelier in Entry. Octagon shaped breakfast nook. Great floor plan. Seller will allow a carpet allowance.
Investor Tools
$294,628
Estimated Property Value
$271,754Estimated Mortgage Balance
$22,874Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,800 /month
Positive
Cash Flow Estimate:
$600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$519/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,760
$294,628
2025
$16,800
$277,828
$294,628
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,760
$294,628
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amarillo National Bank
Conventional
$274,550
No
First
Oct 30, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$271,754
$22,874
7%
92%
$1,647/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,430/mo
$1,647/mo
$-217/mo
5.8%
